11.55
Revenuekr B
8.439
9.298
10.13
10.99
11.98
12.83
13.52
14.76
15.59
16.49
12.74
6.60%
7.79%
50
17.92
Revenue growth%
3.15
3.85
6.01
7.58
5.24
4.60
6.66
6.96
7.33
10.15
23.48
6.96
6.34
12
23.92
Gross margin%
1.45
0.52
1.63
0.40
0.40
0.40
3.18
5.68
3.43
2.08
23.80
3.18
1.54
24
20.89
Operating margin%
18.01
17.12
18.69
16.83
17.69
18.93
20.38
20.37
22.34
23.22
27.58
20.38
18.81
88
8.49
Net margin%
27.63
29.81
27.28
27.41
26.21
28.28
27.91
27.05
25.18
24.02
8.81
27.05
27.35
27
7.589
P/E ratio (avg)x
33.32
34.46
31.49
28.54
29.21
26.29
24.91
24.31
23.64
26.43
16.35
24.91
27.48
78
15.55
EV/EBITx
30.15
29.83
35.66
38.00
45.44
45.70
45.17
45.66
45.68
45.69
27.99
45.68
45.30
29
2.87
FCF yield (avg)%
9.63
10.51
7.55
6.32
8.57
7.69
5.04
6.80
4.03
4.74
22.52
5.04
7.18
23
23.95
FCF margin%
1.42
1.21
2.02
2.28
4.25
2.38
2.08
0.69
0.40
0.59
19.17
0.69
1.72
43
0.650
FCF / Net incomex
0.672
0.645
0.663
0.779
0.832
0.952
0.960
1.010
1.019
1.092
0.283
1.010
0.892
88
28.21
ROIC%
19.88
22.79
19.83
18.53
18.59
21.41
22.61
25.17
23.16
26.02
25.13
23.16
22.01
25
15.59
Return on equity%
21.54
20.16
19.69
19.99
21.83
24.80
24.02
21.82
23.86
25.17
29.63
24.02
21.83
48
21.72
Return on assets%
16.34
13.72
16.34
16.22
17.98
15.01
12.55
12.63
15.41
18.39
4.94
15.01
15.82
66
206.77
EPSkr
56.32
66.18
64.47
68.16
77.89
82.42
85.97
99.03
113.66
107.54
231.44
6.66%
8.34%
—
2.99
EPS growth%
23.99
24.94
23.97
24.70
25.37
28.00
25.17
23.62
25.19
23.02
14.36
25.17
24.82
55
98.76
Bookvalue per shkr
104.95
109.30
128.25
139.74
149.04
176.13
175.97
177.73
186.22
181.54
176.27
4.02%
6.57%
—
66.97
FCF per sharekr
93.55
86.54
78.64
70.18
75.92
84.52
82.79
91.52
86.03
91.38
79.05
3.78%
0.38%
—
124.80
Dividend per shkr
53.93
52.68
59.81
59.70
68.62
72.83
81.63
82.29
79.70
94.32
196.73
6.57%
6.65%
—
13.70
Div yield (avg)%
19.04
17.48
18.83
18.63
20.20
20.70
19.63
17.23
14.65
12.00
3.92
17.23
18.73
20
19.48
Payout ratio%
31.75
34.01
33.01
32.01
29.24
29.13
30.27
29.63
29.95
27.51
7.18
29.63
30.11
45
75.89
Shares (diluted)M
105.1
122.5
115.4
117.9
122.0
138.0
135.9
139.4
130.1
145.5
76.67
3.57%
4.42%
14
24.58
Buyback yield%
1.40
0.40
0.40
0.40
0.40
0.40
1.90
2.46
3.15
5.03
26.63
2.46
0.90
86
0.570
D/E ratiox
0.330
0.304
0.317
0.275
0.296
0.317
0.294
0.313
0.270
0.282
1.006
0.294
0.300
44
5.138
Enterprise valuekr B
9.541
10.92
11.16
11.04
11.54
12.80
14.31
15.35
15.12
15.48
3.414
6.04%
4.19%
21
2.958
LT debtkr B
3.326
3.215
3.176
3.619
3.596
3.361
3.616
4.212
4.117
3.857
1.613
1.41%
2.49%
46
Cost of revenue
7.74%
1.00×
Operating expenses
7.24%
0.95×
Cash and investments
18.62%
Property and equipment
15.33%